Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.39% first-year return on $90,006 initial cash invested.
4.39%
Cash On Cash
7.58%
Cap Rate
1.24
DSCR
$3,981
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,981 income − $3,652 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,006
Downpayment
20%
$85,720
Closing costs
1%
$4,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,981
Total Expenses
$3,652
Mortgage P&I
55%
$2,179
Property Taxes
5%
$191
Home Insurance
4%
$147
HOA
3%
$100
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0